Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.12% first-year return on $71,886 initial cash invested.
-15.12%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$1,405
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,405 income − $2,311 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,886
Downpayment
20%
$51,320
Closing costs
1%
$2,566
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,405
Total Expenses
$2,311
Mortgage P&I
90%
$1,270
Property Taxes
20%
$274
Home Insurance
7%
$93
HOA
0%
$0
Property Management
15%
$211
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$351